Suite number:
Haddington
Project:
Address:
Toronto C04, Ontario
Developer:
Lanterra Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1420 sqft
Occupancy Date:
Jun 2025
Price, CAD
$2,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
41.28%
Cumulative Return on Investment in Year 5
192.38%
Property Price at the End of Year 5
$3,092,000
Deposit Schedule
$5,000 at Signing
Total up to 22% in 9999 days
$527,978
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $124,000 | $131,000 | $138,000 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $187,000 | $197,000 | $1,584,000 |
| rent income | $52,000 | $54,000 | $56,000 | $58,000 | $61,000 | $64,000 | $66,000 | $69,000 | $72,000 | $75,000 | $627,000 |
| mortgage principal reduction | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $370,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $230,000 | $216,000 | $227,000 | $238,000 | $250,000 | $262,000 | $275,000 | $288,000 | $303,000 | $318,000 | $2,605,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $32,000 | $32,000 | $33,000 | $34,000 | $307,000 |
| mortgage payment | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $1,202,000 |
| total expense investment | $148,000 | $149,000 | $149,000 | $150,000 | $150,000 | $151,000 | $152,000 | $153,000 | $153,000 | $154,000 | $1,509,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $82,000 | $68,000 | $78,000 | $88,000 | $99,000 | $111,000 | $123,000 | $136,000 | $149,000 | $163,000 | $1,096,000 |
| cumulative roi | $202 | $186 | $185 | $188 | $192 | $198 | $204 | $211 | $218 | $226 | $2,000 |
Glen Hill Condos
Address: Toronto C04, Ontario
Price Range: $1,430,000 - $6,690,000
Avail. suites: 30
1—4.5 bd
641—5000 SqFt